Company Valuation: Bio-Rad Laboratories, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,439 12,460 9,399 9,182 8,212 8,390 - -
Change - -44.47% -24.57% -2.31% -10.57% 2.16% - -
Enterprise Value (EV) 1 22,439 11,868 8,992 8,730 7,874 7,641 7,424 7,283
Change - -47.11% -24.24% -2.91% -9.8% -2.97% -2.83% -1.9%
P/E 5.38x - -14.8x -5.03x 10.9x 37.8x 37x 37.2x
PBR - 1.27x 1.05x 1.41x 1.11x 1.22x 1.17x -
PEG - - - -0x -0x -0.5x 16.2x -52.76x
Capitalization / Revenue 7.68x 4.45x 3.52x 3.58x 3.18x 3.27x 3.18x 3.14x
EV / Revenue 7.68x 4.24x 3.37x 3.4x 3.05x 2.98x 2.82x 2.72x
EV / EBITDA 33.1x 17.8x 16.8x 18.2x 17.4x 19.2x 17.4x 16.5x
EV / EBIT 39.3x 22.7x 23.7x 26.4x 25.3x 28.6x 24.9x 22.6x
EV / FCF 41.9x 127x 24x - - 24.5x 23.7x 22.3x
FCF Yield 2.39% 0.79% 4.17% - - 4.08% 4.23% 4.47%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 140.6 - -21.82 -65.36 27.85 8.32 8.51 8.45
Distribution rate - - - - - - - -
Net sales 1 2,923 2,802 2,671 2,566 2,583 2,567 2,635 2,676
EBITDA 1 677.5 667.9 535.9 479.5 453.2 398.6 426.3 442.3
EBIT 1 571.2 524 378.9 331.3 311.6 266.8 298 322
Net income 1 4,246 -3,628 -637.3 -1,844 759.9 224.8 229.7 228.3
Net Debt 1 - -592.5 -407.6 -452.1 -337.7 -749 -965.4 -1,107
Reference price 2 755.57 420.49 322.89 328.51 302.99 314.46 314.46 314.46
Nbr of stocks (in thousands) 29,918 29,824 29,145 27,997 26,975 26,762 - -
Announcement Date 2/10/22 A 2/16/23 A 2/15/24 A 2/13/25 A 2/12/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
37.8x2.98x19.17x-.--% 8.39B
29.22x4.03x15.68x2.51% 180B
18.88x3.31x11.63x3.57% 107B
17.24x0.19x12.17x0.77% 60.29B
30.98x7.52x19.65x1.29% 50.19B
38.96x3.1x10.58x2.46% 43.08B
37.15x1.36x11.97x0.26% 32.77B
29.08x5.2x16.59x-.--% 27.61B
38.27x6.7x24x0.28% 23.1B
23.57x3.45x12.39x1.23% 20.86B
Average 30.11x 3.78x 15.38x 1.24% 55.23B
Weighted average by Cap. 27.60x 3.69x 14.58x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. BIO Stock
  4. Valuation Bio-Rad Laboratories, Inc.